[MAA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 2719.68%
YoY- 47.09%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 293,487 286,985 136,175 566,096 429,692 290,222 144,060 60.49%
PBT 287,964 285,892 2,149 32,621 1,314 2,718 2,526 2230.89%
Tax -3,853 -3,730 -1,635 -9,535 -2,405 -1,659 -700 210.77%
NP 284,111 282,162 514 23,086 -1,091 1,059 1,826 2766.36%
-
NP to SH 283,659 281,710 -140 24,625 -940 578 821 4771.67%
-
Tax Rate 1.34% 1.30% 76.08% 29.23% 183.03% 61.04% 27.71% -
Total Cost 9,376 4,823 135,661 543,010 430,783 289,163 142,234 -83.60%
-
Net Worth 568,257 681,603 383,599 419,845 394,193 390,150 422,662 21.74%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 1,194 1,111 83 178 181 86 - -
Div Payout % 0.42% 0.39% 0.00% 0.73% 0.00% 15.00% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 568,257 681,603 383,599 419,845 394,193 390,150 422,662 21.74%
NOSH 292,693 292,533 279,999 297,762 303,225 288,999 304,074 -2.50%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 96.81% 98.32% 0.38% 4.08% -0.25% 0.36% 1.27% -
ROE 49.92% 41.33% -0.04% 5.87% -0.24% 0.15% 0.19% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 100.71 98.10 48.63 190.12 141.71 100.42 47.38 65.09%
EPS 98.16 96.29 -0.05 8.27 -0.31 0.20 0.27 4939.44%
DPS 0.41 0.38 0.03 0.06 0.06 0.03 0.00 -
NAPS 1.95 2.33 1.37 1.41 1.30 1.35 1.39 25.24%
Adjusted Per Share Value based on latest NOSH - 300,764
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 111.28 108.82 51.63 214.65 162.93 110.04 54.62 60.50%
EPS 107.56 106.82 -0.05 9.34 -0.36 0.22 0.31 4785.38%
DPS 0.45 0.42 0.03 0.07 0.07 0.03 0.00 -
NAPS 2.1547 2.5845 1.4545 1.5919 1.4947 1.4793 1.6026 21.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.96 1.17 0.95 0.935 0.745 0.77 0.70 -
P/RPS 0.95 1.19 1.95 0.49 0.53 0.77 1.48 -25.52%
P/EPS 0.99 1.21 -1,900.00 11.31 -240.32 385.00 259.26 -97.53%
EY 101.39 82.31 -0.05 8.84 -0.42 0.26 0.39 3932.31%
DY 0.43 0.32 0.03 0.06 0.08 0.04 0.00 -
P/NAPS 0.49 0.50 0.69 0.66 0.57 0.57 0.50 -1.33%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 25/08/16 25/05/16 29/02/16 24/11/15 28/08/15 27/05/15 -
Price 0.89 0.935 1.12 0.96 0.78 0.715 0.755 -
P/RPS 0.88 0.95 2.30 0.50 0.55 0.71 1.59 -32.51%
P/EPS 0.91 0.97 -2,240.00 11.61 -251.61 357.50 279.63 -97.78%
EY 109.37 102.99 -0.04 8.61 -0.40 0.28 0.36 4372.41%
DY 0.46 0.41 0.03 0.06 0.08 0.04 0.00 -
P/NAPS 0.46 0.40 0.82 0.68 0.60 0.53 0.54 -10.11%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment